CRESCENT MOON INC

EDGAR

21 filing records in this dataset, filed from 2000-05-22 to 2005-04-27. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

94.9 thousand USD

2004-11-30 · USD

Exact inputs and evidence

Operating margin

-40.61%

2004-11-30 · %

Exact inputs and evidence
  • Operating Income: -38517 USD Source
  • Revenue: 94855 USD Source

Operating cash flow

-12.9 thousand USD

2004-11-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 49936 USD Source
  • Operating Cash Flow: 62871 USD Source
Cash and cash equivalents
9.24 thousand USD Source
Exact value

9240 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

318 thousand USD

2003-12-01 – 2004-11-30

Exact inputs and evidence
  • Revenue: 355168 USD · 2003-03-01 – 2004-02-29 Source
  • Revenue: 355389 USD · 2003-03-01 – 2003-11-30 Source
  • Revenue: 87991 USD · 2004-03-01 – 2004-05-31 Source
  • Revenue: 135072 USD · 2004-06-01 – 2004-08-31 Source
  • Revenue: 94855 USD · 2004-09-01 – 2004-11-30 Source

Net income

-63.3 thousand USD

2003-12-01 – 2004-11-30

Exact inputs and evidence
  • Net income: 76922 USD · 2003-03-01 – 2004-02-29 Source
  • Net income: 122134 USD · 2003-03-01 – 2003-11-30 Source
  • Net income: -11182 USD · 2004-03-01 – 2004-05-31 Source
  • Net income: 32681 USD · 2004-06-01 – 2004-08-31 Source
  • Net income: -18066 USD · 2004-03-01 – 2004-11-30 Source
  • Net income: 21499 USD · 2004-03-01 – 2004-08-31 Source

Operating cash flow

21.6 thousand USD

2003-12-01 – 2004-11-30

Exact inputs and evidence
  • Operating cash flow: 106647 USD · 2003-03-01 – 2004-02-29 Source
  • Operating cash flow: 135012 USD · 2003-03-01 – 2003-11-30 Source
  • Operating cash flow: 533 USD · 2004-03-01 – 2004-05-31 Source
  • Operating cash flow: 62871 USD · 2004-03-01 – 2004-08-31 Source
  • Operating cash flow: 533 USD · 2004-03-01 – 2004-05-31 Source
  • Operating cash flow: 49936 USD · 2004-03-01 – 2004-11-30 Source
  • Operating cash flow: 62871 USD · 2004-03-01 – 2004-08-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-04-27.

Financial data available through: 2004-02-29.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-02-29
  • Operating income: 3 of 11 periods available· newest 2004-02-29
  • Net income: 5 of 11 periods available· newest 2004-02-29
  • Operating cash flow: 5 of 11 periods available· newest 2004-02-29
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2004-02-29
  • Total liabilities: 3 of 11 periods available· newest 2004-02-29
  • Current assets: 3 of 11 periods available· newest 2004-02-29
  • Current liabilities: 3 of 11 periods available· newest 2004-02-29
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-02-29
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +37.4%

    Prior period

    USD 258,488

    –

    Current period

    USD 355,168

    –

    Exact inputs and evidence

    355168 − 258488 = 96680 USD

    258488 USD · 2002-03-01 – 2003-02-28

    Inspect prior input Prior source

    355168 USD · 2003-03-01 – 2004-02-29

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 78,295

    Prior period

    −USD 1,373

    –

    Current period

    USD 76,922

    –

    Exact inputs and evidence

    76922 − -1373 = 78295 USD

    -1373 USD · 2002-03-01 – 2003-02-28

    Inspect prior input Prior source

    76922 USD · 2003-03-01 – 2004-02-29

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +60%

    Prior period

    USD 66,670

    –

    Current period

    USD 106,647

    –

    Exact inputs and evidence

    106647 − 66670 = 39977 USD

    66670 USD · 2002-03-01 – 2003-02-28

    Inspect prior input Prior source

    106647 USD · 2003-03-01 – 2004-02-29

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2004 2003-03-01 – 2004-02-29

  • Revenue USD 355,168 100% of revenue
  • Operating costs Derived USD 260,875 73% of revenue
  • Operating income USD 94,293 27% of revenue
  • Tax, interest and other Derived USD 17,371 4.9% of revenue
  • Net income USD 76,922 22% of revenue

Cash

  • Operating cash flow USD 106,647 30% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 99%
  • 2003 Net loss: net income was −0.5% of revenue.
  • 2004 22%73%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-10-01 – 2000-09-300 UnavailableUnavailableUnavailable-3310 Unavailable
Source
2001 2000-10-01 – 2001-09-300 UnavailableUnavailableUnavailable-1794 Unavailable
Source
2002 2001-03-01 – 2002-02-28285304 281779 Derived 3525 1370 Derived 2155 Unavailable
Source
2003 2002-03-01 – 2003-02-28258488 249761 Derived 8727 10100 Derived -1373 Unavailable
Source
2004 2003-03-01 – 2004-02-29355168 260875 Derived 94293 17371 Derived 76922 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 355.2K 2004
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.383.6K287.7K191.8K95.9K0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2001Revenue0
2002Revenue285304
2003Revenue258488
2004Revenue355168

Revenue growth

Change in revenue from the same financial period one year earlier.

37.4% 2004
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.41%28%14%0%-13%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2003Year over year-9.4%
2004Year over year37.4%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 26.5% 2004
Net margin 21.7% 2004
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.28.7%20.9%13.0%5.2%-2.7%2000-09-302001-09-30200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-09-30Operating marginNot reported
2001-09-30Operating marginNot reported
2002Operating margin1.2%
2003Operating margin3.4%
2004Operating margin26.5%
2000Net marginNot reported
2001Net marginNot reported
2002Net margin0.8%
2003Net margin-0.5%
2004Net margin21.7%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 106.6K 2004
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.115.4K83.7K51.9K20.2K-11.6K20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-2799
2001Operating cash flow-561
2002Operating cash flow75632
2003Operating cash flow66670
2004Operating cash flow106647

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

58.6% 2004
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.120%90%60%30%0%2000-09-302001-09-30200220032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2002Liabilities / assets110.3%
2003Liabilities / assets111.6%
2004Liabilities / assets58.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.31× 2004
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.34×0.25×0.17×0.08×0.00×2000-09-302001-09-30200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-09-30Current assets / current liabilitiesNot reportedNo source recorded
2001-09-30Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities0.02×
2003Current assets / current liabilities0.03×
2004Current assets / current liabilities0.31×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2000 1999-10-01 – 2000-09-30
−USD 3,310
Exact value

Exact value: -3310 USD

1999-10-01 – 2000-09-30: -3310 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2,799
Exact value

Exact value: -2799 USD

1999-10-01 – 2000-09-30: -2799 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2000-10-01 – 2001-09-30
−USD 1,794
Exact value

Exact value: -1794 USD

2000-10-01 – 2001-09-30: -1794 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 561
Exact value

Exact value: -561 USD

2000-10-01 – 2001-09-30: -561 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2001-03-01 – 2002-02-28
USD 2,155
Exact value

Exact value: 2155 USD

2001-03-01 – 2002-02-28: 2155 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 75,632
Exact value

Exact value: 75632 USD

2001-03-01 – 2002-02-28: 75632 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2003 2002-03-01 – 2003-02-28
−USD 1,373
Exact value

Exact value: -1373 USD

2002-03-01 – 2003-02-28: -1373 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 66,670
Exact value

Exact value: 66670 USD

2002-03-01 – 2003-02-28: 66670 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2003-03-01 – 2004-02-29
USD 76,922
Exact value

Exact value: 76922 USD

2003-03-01 – 2004-02-29: 76922 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 106,647
Exact value

Exact value: 106647 USD

2003-03-01 – 2004-02-29: 106647 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

21 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001101101, 1101101, edgar:1101101

Also known as CHEROKEE INVESTMENTS INC